4B HURON Avenue N, Tunneys Pasture and Ottawa West

$1,488,000
4B HURON Avenue N

$1,488,000

New
29d
Semi-Detached 2-Storey

4B HURON Avenue N, Tunneys Pasture and Ottawa West

Total Monthly Obligation $7,176

Beds
5
Baths
5
Park
1
Sqft
1500-2000
DOM
29d
Score
15
Yield
3.5%
Cash on Cash
-8.9%
Cap Rate
2.7%
5Y IRR
8.6%
10Y IRR
9.1%
Property Type-Semi-Detached
MLS® Number-X13830772
Beds-5
Bathrooms-5
Size-1500-2000 sqft
Lot Size-33.07 × 53.57 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-0-5
Taxes-$9,586.88 (2025)
Parking-1 - None
Basement-Separate Entrance, Apartment
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE REAL ESTATE SERVICES LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Stucco (Plaster), Hardboard
Roof-Flat, Asphalt Rolled
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-4302 - Ottawa West
Title-Residential Freehold

No agent assigned

Welcome to 4 Huron Avenue North, an exceptional 3+den, 3-bath semi-detached home in sought-after Wellington Village. With over 1,850 sq. ft. above grade, this beautifully finished residence offers a bright open-concept layout with wide-plank hardwood floors, a designer kitchen with waterfall island, statement backsplash, abundant cabinetry, impeccable finishes, and Grohe fixtures throughout. The spacious living and dining areas are ideal for both everyday living and entertaining. Upstairs, the primary suite features a walk-in closet and luxurious ensuite with a freestanding soaker tub. Two additional bedrooms, a den/office, full bathroom, and convenient laundry complete the second floor. The lower level includes a legal 2-bedroom, 2-bath secondary dwelling with a separate entrance. It is currently rented separately, providing additional income and excellent mortgage-offset potential. Shared rear parking is accessed from Scott Street. Ideally located steps from shops, artisanal bakeries, galleries, top restaurants, Tunney's Pasture, and the LRT. A rare opportunity to enjoy stylish urban living while generating rental income.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$1,190,400
Land Transfer Taxes$26,235
Legal Fees (Est.)
$
Total cash required for closing$325,335

Total Monthly Obligation

$7,176/mo
Mortgage $6,002
Monthly Loss $5,597
Principal$1,579
Interest$4,423
Property Tax$799
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.2%0
5-Year IRR
6.0%14
10-Year IRR
7.5%
Returns Index
8.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$52,356/yr
NOI
$33,034/yr
Net Cash Flow
-$3,249/mo
Cash Margin
-74.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo21
Risk Index
14.5/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 4B HURON Avenue N

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.